[BCB] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[BCB] BCB BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -48.53%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 301,208 326,424 363,602 239,352 398,740 384,472 395,456 -16.61%
PBT 40,127 37,878 51,744 41,172 48,118 51,456 50,286 -13.97%
Tax -14,398 -10,256 -15,972 -15,960 -13,871 -15,572 -12,068 12.50%
NP 25,729 27,622 35,772 25,212 34,247 35,884 38,218 -23.20%
-
NP to SH 27,223 27,214 33,612 17,460 33,921 32,944 34,098 -13.95%
-
Tax Rate 35.88% 27.08% 30.87% 38.76% 28.83% 30.26% 24.00% -
Total Cost 275,479 298,801 327,830 214,140 364,493 348,588 357,238 -15.92%
-
Net Worth 428,361 420,488 416,490 404,463 200,247 408,462 400,681 4.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 428,361 420,488 416,490 404,463 200,247 408,462 400,681 4.55%
NOSH 400,338 412,500 400,472 200,229 200,247 200,226 200,340 58.71%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.54% 8.46% 9.84% 10.53% 8.59% 9.33% 9.66% -
ROE 6.36% 6.47% 8.07% 4.32% 16.94% 8.07% 8.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.24 81.51 90.79 119.54 199.12 192.02 197.39 -47.45%
EPS 6.80 6.80 8.40 8.72 8.47 16.45 17.02 -45.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.04 2.02 1.00 2.04 2.00 -34.12%
Adjusted Per Share Value based on latest NOSH - 200,229
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.90 81.17 90.42 59.52 99.16 95.61 98.34 -16.61%
EPS 6.77 6.77 8.36 4.34 8.44 8.19 8.48 -13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0652 1.0456 1.0357 1.0058 0.498 1.0157 0.9964 4.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.455 0.52 1.22 1.10 1.02 0.96 0.89 -
P/RPS 0.60 0.64 1.34 0.92 0.51 0.50 0.45 21.16%
P/EPS 6.69 7.65 14.54 12.61 6.02 5.83 5.23 17.85%
EY 14.95 13.07 6.88 7.93 16.61 17.14 19.12 -15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 1.17 0.54 1.02 0.47 0.45 -2.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 27/05/15 12/02/15 -
Price 0.47 0.47 0.545 1.20 1.13 0.955 0.985 -
P/RPS 0.62 0.58 0.60 1.00 0.57 0.50 0.50 15.43%
P/EPS 6.91 6.92 6.49 13.76 6.67 5.80 5.79 12.52%
EY 14.47 14.46 15.40 7.27 14.99 17.23 17.28 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.52 0.59 1.13 0.47 0.49 -6.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment